NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$216,080

NAL Estimated Property Value

8550 Fair Oaks Crossing 117, Dallas, TX, 75243

Off Market

2 Beds

3 Bath

1,120 Sq Ft

Condos / Townhouses

$119.64 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCarpet, Wood

Exterior

Private Pool

Exterior FeaturesBalcony

Lot Size7.44 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C82510000100117

Lot Number2

SubdivisionWoodlands Ii On The Creek

Land UseResidential

Legal DescriptionWOODLANDS II ON THE CREEK BLK A-B/8148 LOT 2 7.44 ACS BLDG B UNIT 117 C.E. 1.10486% INT201900103680 DD04232019 CO-DC 8148 00A

Census Tract007835

Assessed Land Value$71,620

Assessed Improvement Value$144,460

Assessment Year2025

About this property

Charming 2 bedroom 2.1 bath condo in North Dallas. Nicely updated with wood flooring and granite counters. Master bath has been completely updated with large walk-in shower. Wood burning fireplace in living room. Tranquil location in complex with great view of creek from great room balcony. Close to WRL, Katy Trail and the new town center at Walnut Hill and Skillman Move in ready! Close to all points NSEW

Investor Tools

$216,080

Estimated Property Value

$0Estimated Mortgage Balance

$216,080Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,296 /month

Positive

Cash Flow Estimate:

$432 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$273/month

$454/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,196

$216,080

2025

$71,620

$144,460

$216,080

Tax History

Year

Tax Paid

Assessed Value

2024

$2,196

$216,080

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$216,080

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$454/mo

+$1,111/mo

8.7%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area